Current Price: ₹0.00
| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 251.00 | 260.00 | 288.00 | 355.00 | 352.00 | 370.00 | 325.00 | 355.00 | 413.00 | 380.00 | 430.00 | 516.00 |
| YOY Revenue Growth % | 4.15% | 0.78% | 2.13% | 21.99% | 40.24% | 42.31% | 12.85% | 0% | 17.33% | 2.7% | 32.31% | 45.35% |
| Other Income | 6.00 | 6.00 | 5.00 | 24.00 | 27.00 | 11.00 | 6.00 | 14.00 | 25.00 | 30.00 | 27.00 | 55.00 |
| Total Income | 257.00 | 266.00 | 293.00 | 379.00 | 379.00 | 381.00 | 331.00 | 369.00 | 438.00 | 410.00 | 457.00 | 571.00 |
| Total Expenses + | 215.00 | 216.00 | 225.00 | 358.00 | 227.00 | 271.00 | 241.00 | 329.00 | 369.00 | 356.00 | 419.00 | 439.00 |
| Cost of Materials Consumed | 62.00 | 51.00 | 80.00 | 92.00 | 82.00 | 88.00 | 64.00 | 76.00 | 74.00 | 75.00 | 81.00 | 79.00 |
| Employee Benefit Expense | 63.00 | 63.00 | 59.00 | 62.00 | 62.00 | 65.00 | 71.00 | 64.00 | 68.00 | 88.00 | 78.00 | 79.00 |
| Other Expenses | 90.00 | 102.00 | 86.00 | 204.00 | 83.00 | 118.00 | 106.00 | 100.00 | 101.05 | 108.00 | 129.00 | 156.00 |
| Operating Profit | 36.00 | 44.00 | 63.00 | -3.00 | 125.00 | 99.00 | 84.00 | 26.00 | 44.00 | 24.00 | 11.00 | 77.00 |
| OPM % | 14.3% | 16.9% | 21.9% | -0.8% | 35.5% | 26.8% | 25.8% | 7.3% | 10.7% | 6.3% | 2.6% | 14.9% |
| Profit Before Tax + | -115.00 | -107.00 | -74.00 | -126.00 | 6.00 | -36.00 | -22.00 | 40.00 | 69.00 | 54.00 | 28.00 | 167.00 |
| Tax Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Tax % | - | - | - | - | 0% | - | - | 0% | 0% | 0% | 0% | 0% |
| Profit After Tax | -115.00 | -107.00 | -74.00 | -126.00 | 6.00 | -36.00 | -22.00 | 40.00 | 69.00 | 54.00 | 28.00 | 167.00 |
| EPS (Basic) | -8.01 | -7.39 | -5.14 | -8.71 | 0.39 | -2.34 | -1.40 | 2.47 | 4.25 | 3.26 | 1.73 | 10.29 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 1,402.00 | 1,154.00 | 1,072.00 | 1,372.00 | 987.26 | 890.06 | 2,149.95 |
| YOY Revenue Growth % | 21.49% | 7.65% | -21.87% | 38.97% | 10.92% | -58.6% | - |
| Other Income | 55.00 | 41.00 | 67.00 | 38.00 | 40.73 | 43.02 | 31.00 |
| Total Income | 1,457.00 | 1,195.00 | 1,139.00 | 1,410.00 | 1,027.99 | 933.08 | 2,180.95 |
| Total Expenses + | 1,469.00 | 1,014.00 | 801.00 | 957.00 | 961.77 | 946.61 | 1,656.33 |
| Cost of Materials Consumed | 310.00 | 285.00 | 200.00 | 283.00 | 253.10 | 236.70 | 464.73 |
| Employee Benefit Expense | 262.00 | 247.00 | 240.00 | 261.00 | 293.36 | 325.46 | 482.20 |
| Other Expenses | 404.00 | 482.00 | 361.00 | 413.00 | 415.31 | 384.45 | 709.40 |
| Operating Profit | -67.00 | 140.00 | 271.00 | 415.00 | 25.49 | -56.55 | 493.62 |
| OPM % | -4.8% | 12.1% | 25.3% | 30.2% | 2.6% | -6.4% | 23% |
| Profit Before Exceptional | -12.00 | -408.00 | -278.00 | -184.00 | -481.29 | -483.68 | -175.43 |
| Exceptional Items | 0.00 | -14.00 | -235.00 | 0.00 | -142.48 | 0.00 | 0.00 |
| Profit Before Tax + | -12.00 | -422.00 | -513.00 | -184.00 | -623.77 | -483.68 | -175.43 |
| Tax Expense | 0.00 | 0.00 | -47.00 | -44.00 | -1,217.06 | -252.56 | -93.54 |
| Tax % | - | - | - | - | - | - | - |
| Profit After Tax | -12.00 | -422.00 | -466.00 | -140.00 | 593.29 | -231.12 | -81.89 |
| EPS (Basic) | -0.76 | -29.27 | -32.40 | -11.62 | 53.57 | -20.88 | -7.40 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 3,314.00 | 3,089.00 | 3,257.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 1,240.00 | 1,394.00 | 1,557.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 79.00 | 56.00 | 56.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 297.00 | 297.00 | 297.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 36.00 | 55.00 | 68.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 1,990.00 | 1,668.00 | 1,296.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 426.00 | 321.00 | 363.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 612.00 | 566.00 | 551.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 35.00 | 463.00 | 4.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 422.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 81.00 | 77.00 | 72.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 2,682.00 | 1,719.00 | 1,681.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 1,162.00 | 1,184.00 | 353.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 1,483.00 | 1,888.00 | 2,626.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 2,645.00 | 3,072.00 | 2,979.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -14.00 | 188.00 | 71.00 | -93.00 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -900.00 | -75.00 | -3.00 | -244.00 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 486.00 | 346.00 | -236.00 | 430.00 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -428.00 | 459.00 | -168.00 | 93.00 | 0.00 | 0.00 | 0.00 |